[LAYHONG] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[LAYHONG] LAY HONG BHD
Announcement Date
09-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 405.22%
YoY- 636.71%
Quarter Report
Latest QR
Upcoming QR
LAYHONG's Result
LAYHONG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 387,590 329,932 319,303 323,014 285,190 250,618 239,407 8.35%
PBT 23,880 6,374 16,245 11,689 3,635 -10,635 10,099 15.40%
Tax -5,282 -1,690 -3,813 -2,723 -1,573 2,527 -2,343 14.49%
NP 18,598 4,684 12,432 8,966 2,062 -8,108 7,756 15.67%
-
NP to SH 16,593 3,960 11,137 7,846 1,065 -8,521 5,274 21.02%
-
Tax Rate 22.12% 26.51% 23.47% 23.30% 43.27% - 23.20% -
Total Cost 368,992 325,248 306,871 314,048 283,128 258,726 231,651 8.06%
-
Net Worth 292,199 260,194 149,461 126,984 113,352 123,330 125,606 15.09%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 2,489 - 2,488 - -
Div Payout % - - - 31.73% - 0.00% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 292,199 260,194 149,461 126,984 113,352 123,330 125,606 15.09%
NOSH 608,750 60,091 51,322 49,784 49,766 49,772 48,969 52.14%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.80% 1.42% 3.89% 2.78% 0.72% -3.24% 3.24% -
ROE 5.68% 1.52% 7.45% 6.18% 0.94% -6.91% 4.20% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 63.67 549.05 622.15 648.83 573.06 503.53 488.89 -28.78%
EPS 2.73 6.59 21.70 15.76 2.14 -17.12 10.77 -20.43%
DPS 0.00 0.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 0.48 4.33 2.9122 2.5507 2.2777 2.4779 2.565 -24.35%
Adjusted Per Share Value based on latest NOSH - 49,786
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 51.33 43.69 42.28 42.77 37.77 33.19 31.70 8.35%
EPS 2.20 0.52 1.47 1.04 0.14 -1.13 0.70 21.00%
DPS 0.00 0.00 0.00 0.33 0.00 0.33 0.00 -
NAPS 0.3869 0.3446 0.1979 0.1682 0.1501 0.1633 0.1663 15.09%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.02 10.54 5.20 3.55 1.20 1.45 1.75 -
P/RPS 1.60 1.92 0.84 0.55 0.21 0.29 0.36 28.19%
P/EPS 37.42 159.94 23.96 22.53 56.07 -8.47 16.25 14.89%
EY 2.67 0.63 4.17 4.44 1.78 -11.81 6.15 -12.97%
DY 0.00 0.00 0.00 1.41 0.00 3.45 0.00 -
P/NAPS 2.13 2.43 1.79 1.39 0.53 0.59 0.68 20.93%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 14/11/17 28/11/16 19/11/15 09/10/14 25/11/13 26/11/12 24/11/11 -
Price 0.995 0.80 6.47 3.50 1.46 1.42 1.87 -
P/RPS 1.56 0.15 1.04 0.54 0.25 0.28 0.38 26.51%
P/EPS 36.50 12.14 29.82 22.21 68.22 -8.29 17.36 13.17%
EY 2.74 8.24 3.35 4.50 1.47 -12.06 5.76 -11.63%
DY 0.00 0.00 0.00 1.43 0.00 3.52 0.00 -
P/NAPS 2.07 0.18 2.22 1.37 0.64 0.57 0.73 18.95%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment